Balayag-Manok, Valencia, Neg. Or.

Two storey Residential Building

Bill of Materials - Based on Plan MATERIAL COST LABOR COST/
ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT MACHINE COST TOTAL COST
1.0 Other General Requirements
1.1 Mobilization and Demobilization 1 lot 10,000.00 10,000.00
1.2 Tempfacil 1 lot 10,000.00 10,000.00
1.3 Electricity Consumption 1 lot 15,000.00 15,000.00
1.4 Water Consumption 1 lot 5,000.00 5,000.00
1.5 Hauling 1 lot
2.0 Earthworks / Siteworks
2.1 Excavation 61.39 cbm 24,555.00 24,555.00
2.2 Backfilling & Compaction 15.65 cbm 4,695.84 4,695.84
2.3 Gravel Bedding 6.522 cbm 1,000.00 6,522.00 2,282.70 8,804.70
2.4 Soil Treatment (Soilguard) 2 gallon 4,000.00 8,000.00 2,800.00 10,800.00
14,522.00 34,333.54
3.0 Mat Slab Foundation
Premium Cement 120 bags 179.00 21,480.00 7,518.00 28,998.00
Washed Sand 5 cbm 650.00 3,250.00 1,137.50 4,387.50
Gravel 10 cbm 1,000.00 10,000.00 3,500.00 13,500.00
10mm Ø bar 6m 55 lengths 156.00 8,580.00 3,003.00 11,583.00
Tie Wire #16 5 kilos 70.00 350.00 122.50 472.50
43,660.00 15,281.00
4.0 Masonry Works
4.1 Firewall
Pozzolan Cement 380 bags 169.00 64,220.00 22,477.00 86,697.00
Fine Sand 40 cbm 850.00 34,000.00 11,900.00 45,900.00
CHB 4" 1421 pcs 9.00 12,789.00 4,476.15 17,265.15
10mm Ø bar 208 length 156.00 32,448.00 11,356.80 43,804.80
Tie Wire #16 6.8 kls 70.00 476.00 166.60 642.60
4.2 Perimeter and Interior Walls
Pozzolan Cement 950 bags 169.00 160,550.00 56,192.50 216,742.50
Fine Sand 98 cbm 850.00 83,300.00 29,155.00 112,455.00
CHB 4" 4150 pcs 9.00 37,350.00 13,072.50 50,422.50
10mm Ø bar 182 lengths 156.00 28,392.00 9,937.20 38,329.20
Tie Wire #16 8 kls 70.00 560.00 196.00 756.00
454,085.00 158,929.75
5.0 Concrete Works
5.1 Footing
Premium Cement 22 bags 179.00 3,905.87 1,367.05 5,272.92
Washed Sand 1 cbm 650.00 787.96 275.79 1,063.75
Gravel 2 cbm 1,000.00 2,424.50 848.58 3,273.08
16mm Ø bar 52 lengths 397.00 20,644.00 7,225.40 27,869.40
Tie Wire #16 5 kls 70.00 350.00 122.50 472.50
5.2 Columns
Premium Cement 80 bags 179.00 14,320.00 5,012.00 19,332.00
Washed Sand 4 cbm 650.00 2,600.00 910.00 3,510.00
Gravel 8 cbm 1,000.00 8,000.00 2,800.00 10,800.00
20mm Ø bar 86 lengths 510.00 43,860.00 15,351.00 59,211.00
16mm Ø bar 62 lengths 397.00 24,614.00 8,614.90 33,228.90
10mm Ø bar 97 lengths 156.00 15,132.00 5,296.20 20,428.20
Tie Wire #16 20 kilos 70.00 1,400.00 490.00 1,890.00
Formworks & Scaffolding 22 sqm 550.00 12,100.00 4,235.00 16,335.00
5.3 Floor Beams
Premium Cement 71 bags 179.00 12,709.00 4,448.15 17,157.15
Washed Sand 4 cbm 650.00 2,600.00 910.00 3,510.00
Gravel 8 cbm 1,000.00 8,000.00 2,800.00 10,800.00
20mm Ø bar 22 lengths 510.00 11,220.00 3,927.00 15,147.00
16mm Ø bar 110 lengths 397.00 43,670.00 15,284.50 58,954.50
10mm Ø bar 95 lengths 156.00 14,820.00 5,187.00 20,007.00
Tie Wire #16 20 kilos 70.00 1,400.00 490.00 1,890.00
 Formworks & Scaffolding 50 sqm 550.00 27,500.00 9,625.00 37,125.00
5.4 Floor Slab
Premium Cement 84 bags 179.00 15,036.00 5,262.60 20,298.60
Washed Sand 4 cbm 650.00 2,600.00 910.00 3,510.00
Gravel 8 cbm 1,000.00 8,000.00 2,800.00 10,800.00
10mm Ø bar 214 lengths 156.00 33,384.00 11,684.40 45,068.40
Tie Wire #16 40 kilos 70.00 2,800.00 980.00 3,780.00
Formworks & Scaffolding 80 sqm 550.00 44,000.00 15,400.00 59,400.00
5.5 Roof Beams
Premium Cement 44 bags 179.00 7,876.00 2,756.60 10,632.60
Washed Sand 2 cbm 650.00 1,300.00 455.00 1,755.00
Gravel 4 cbm 1,000.00 4,000.00 1,400.00 5,400.00
16mm Ø bar 98 lengths 397.00 38,906.00 13,617.10 52,523.10
10mm Ø bar 70 lengths 156.00 10,920.00 3,822.00 14,742.00
Tie Wire #16 20 kilos 70.00 1,400.00 490.00 1,890.00
Formworks & Scaffolding 20 sqm 550.00 11,000.00 3,850.00 14,850.00
453,279.33 158,647.77
6.0 Canopy
Premium Cement 25 bags 179.00 4,475.00 1,566.25 6,041.25
Washed Sand 1.5 cbm 650.00 975.00 341.25 1,316.25
Gravel 3 cbm 1,000.00 3,000.00 1,050.00 4,050.00
12mm Ø bar 15 lengths 224.00 3,360.00 1,176.00 4,536.00
Tie Wire #16 5 kilos 70.00 350.00 122.50 472.50
Formworks & Scaffolding 10 sqm 550.00 5,500.00 1,925.00 7,425.00
17,660.00 6,181.00
7.0 Steel Works
Roof Framing
2.5x2.5x1/4 angle bar 28 lengths 750.00 21,000.00 7,350.00 28,350.00
1.5x1.5x1/4 angle bar 18 lengths 678.00 12,204.00 4,271.40 16,475.40
Red Oxide Paint 6 gallons 436.00 2,616.00 915.60 3,531.60
Paint Thinner 6 gallons 345.00 2,070.00 724.50 2,794.50
Welding Rod 24 kilos 150.00 3,600.00 1,260.00 4,860.00
10mm Ø bar 10 lengths 222.00 2,220.00 777.00 2,997.00
Flat Bar (1" x 3/16") 8 lengths 157.00 1,256.00 439.60 1,695.60
Paint Brush 4 pcs 40.00 160.00 56.00 216.00
Diamond Cutting Disc 10 pcs 170.00 1,700.00 595.00 2,295.00
Sandpaper Grit #100 10 pcs 15.00 150.00 52.50 202.50
46,976.00 16,441.60
8.0 Roofing
Rib-Type Metal Roof 0.4mm (Long Span) 90 m 370.00 33,300.00 11,655.00 44,955.00
Wall Flashing (2.44m Standard length) 15 pcs 275.00 4,125.00 1,443.75 5,568.75
Roof Gutter (2.44m) 15 pcs 395.00 5,925.00 2,073.75 7,998.75
Hardiflex (3.5mm) 4 sheets 389.00 1,556.00 544.60 2,100.60
Tekscrew (2") 1000 pcs 2.00 2,000.00 700.00 2,700.00
Silicone Sealant 8 tubes 170.00 1,360.00 476.00 1,836.00
Tie Wire #16 4 kls 65.00 260.00 91.00 351.00
48,526.00 16,984.10
9.0 Ceiling Works
Gypsum Board (9mm) 104 sheets 370.00 38,480.00 13,468.00 51,948.00
Wall Angle (2.4m) 50 lengths 55.00 2,750.00 962.50 3,712.50
Carrying Channel 52 lengths 155.00 8,060.00 2,821.00 10,881.00
Double Furring (6m) 64 lengths 113.00 7,232.00 2,531.20 9,763.20
Blind Rivets 4 box 255.00 1,020.00 357.00 1,377.00
Blackscrew 2000 pcs 1.00 2,000.00 700.00 2,700.00
Tox Screw 1 1/2" 560 pcs 4.00 2,240.00 784.00 3,024.00
Mesh Tape 8 pcs 90.00 720.00 252.00 972.00
Gypsum Putty 8 gallons 250.00 2,000.00 700.00 2,700.00
Sandpaper Grit #100 48 sheets 25.00 1,200.00 420.00 1,620.00
65,702.00 22,995.70
10.0 Doors & Windows Installation
D1 -Solid Panel Door, Main (0.9m) 1 pcs 5,700.00 5,700.00 1,995.00 7,695.00
D4 -Solid Panel Door (0.7m) 1 pcs 4,500.00 4,500.00 1,575.00 6,075.00
D3 -Solid Panel Door (0.8m) 4 pcs 5,700.00 22,800.00 7,980.00 30,780.00
 Door Jamb (2"x4") 6 pcs 1,000.00 6,000.00 2,100.00 8,100.00
D2 -PVC Door (0.6m) 5 pcs 1,300.00 6,500.00 2,275.00 8,775.00
Hinges (2" x 3") 15 pairs 175.00 2,625.00 918.75 3,543.75
Lever Type Door Lockset 15 pcs 645.00 9,675.00 3,386.25 13,061.25
Cylindrical Door Lockset 15 pcs 470.00 7,050.00 2,467.50 9,517.50
D5 1 sets 15,000.00 15,000.00 5,250.00 20,250.00
D6 1 sets 10,000.00 10,000.00 3,500.00 13,500.00
D7 1 sets 2,879.00 2,879.00 1,007.65 3,886.65
D8 1 sets 2,880.00 2,880.00 1,008.00 3,888.00
W1 1 sets 10,000.00 10,000.00 3,500.00 13,500.00
W2 1 sets 1,000.00 1,000.00 350.00 1,350.00
W3 1 sets 2,883.00 2,883.00 1,009.05 3,892.05
W4 1 sets 1,500.00 1,500.00 525.00 2,025.00
W5 1 sets 5,500.00 5,500.00 1,925.00 7,425.00
W6 1 sets 20,000.00 20,000.00 7,000.00 27,000.00
W7 1 sets 5,500.00 5,500.00 1,925.00 7,425.00
W8 1 sets 5,500.00 5,500.00 1,925.00 7,425.00
W9 1 sets 40,000.00 40,000.00 14,000.00 54,000.00
187,492.00 65,622.20
11.0 Staircase
11.1 Structural
Premium Cement 25 bags 179.00 4,475.00 1,566.25 6,041.25
Washed Sand 1 cbm 650.00 650.00 227.50 877.50
Gravel 2 pcs 1,000.00 2,000.00 700.00 2,700.00
10mm Ø bar 40 length 156.00 6,240.00 2,184.00 8,424.00
12mm Ø bar 6 length 224.00 1,344.00 470.40 1,814.40
16mm Ø bar 35 length 397.00 13,895.00 4,863.25 18,758.25
Tie Wire #16 10 kls 70.00 700.00 245.00 945.00
11.2 Architectural
Pozzolan Cement 10 bags 169.00 1,690.00 591.50 2,281.50
Washed Sand 1 cbm 650.00 650.00 227.50 877.50
Tiles 200 pcs 200.00 40,000.00 14,000.00 54,000.00
Tile Grout 10 bags 54.00 540.00 189.00 729.00
Tile Adhesive 10 bags 245.00 2,450.00 857.50 3,307.50
B.I. (Black Iron) Tubular 8 length 482.00 3,856.00 1,349.60 5,205.60
Structural Steel Square Bar 25 length 1,751.00 43,775.00 15,321.25 59,096.25
Flat Bar 15 length 829.00 12,435.00 4,352.25 16,787.25
Epoxy primer 5 gallon 600.00 3,000.00 1,050.00 4,050.00
Sand paper 20 sheets 25.00 500.00 175.00 675.00
Paint Brush 3 pcs 40.00 120.00 42.00 162.00
Diamond Cutting Disc 7 pcs 170.00 1,190.00 416.50 1,606.50
31,644.00 11,075.40
12.0 Carpentry Works
Carpentry Works 1 lot 70,000.00 70,000.00 28,000.00 98,000.00
70,000.00 28,000.00
13.0 Electrical Works
THHN Wire #12 (3.5mm2) 3 box 4,667.00 14,001.00 4,900.35 18,901.35
THHN Wire #10 (5.5mm2) 3 box 6,683.00 20,049.00 8,019.60 28,068.60
THHN Wire #14 (2.0mm2) 1.5 box 2,977.00 4,465.50 1,786.20 6,251.70
Garden Light 20W 5 pcs 500.00 2,500.00 1,000.00 3,500.00
Pool Light 20W 8 pcs 2,800.00 22,400.00 8,960.00 31,360.00
Pinlight 15W 61 pcs 500.00 30,500.00 12,200.00 42,700.00
Wall Light 15W 2 pcs 800.00 1,600.00 640.00 2,240.00
Chandelier 100W 2 pcs 5,000.00 10,000.00 4,000.00 14,000.00
Light Switch 1-Gang 12 pcs 150.00 1,800.00 720.00 2,520.00
Light Switch 2-Gang 4 pcs 150.00 600.00 240.00 840.00
Light Switch 3-Gang 5 pcs 150.00 750.00 300.00 1,050.00
Light 3-Way Switch 2-Gang 4 pcs 150.00 600.00 240.00 840.00
Junction Box 23 pcs 30.00 690.00 276.00 966.00
Utility Box 59 pcs 30.00 1,770.00 708.00 2,478.00
Flexible Hose 2 rolls 800.00 1,600.00 640.00 2,240.00
PVC Conduit Pipe 1/2" 92 rolls 85.00 7,820.00 3,128.00 10,948.00
 Electrical Tape 28 rolls 24.00 672.00 268.80 940.80
PVC Short Elbow 1/2" 50 pcs 21.50 1,075.00 430.00 1,505.00
Convenience Outlet 2-Gang 22 pcs 79.00 1,738.00 695.20 2,433.20
Weather Proof Outlet 3 pcs 350.00 1,050.00 420.00 1,470.00
GFCI 7 pcs 351.00 2,457.00 982.80 3,439.80
Aircon Outlet 4 pcs 100.00 400.00 160.00 560.00
Panel Board 18 Holes 1 pcs 6,000.00 6,000.00 2,400.00 8,400.00
Circuit Breaker 15Amps 5 pcs 354.00 1,770.00 708.00 2,478.00
Circuit Breaker 20Amps 13 pcs 400.00 5,200.00 2,080.00 7,280.00
Circuit Breaker 100Amps 1 pcs 600.00 600.00 240.00 840.00
THHN Wire #4 (22.0mm2) 20 m 175.00 3,500.00 1,400.00 4,900.00
THHN Wire #8 (8.0mm2) 10 m 45.00 450.00 180.00 630.00
RSC Pipe 1 pcs 350.00 350.00 140.00 490.00
Ground Rod 1 pcs 400.00 400.00 160.00 560.00
125,680.50 49,572.15
14.0 Plumbing Works
14.1 Sanitary Lines
PVC Sanitary Pipe 4" S1000 37 lengths 800.00 29,600.00 10,360.00 39,960.00
PVC Sanitary Pipe 2" S1000 29 lengths 275.00 7,975.00 2,791.25 10,766.25
PVC Elbow 4" (90°) 7 pcs 92.00 644.00 225.40 869.40
PVC Elbow 2" (45°) 9 pcs 31.00 279.00 97.65 376.65
PVC Elbow 4" (45°) 9 pcs 71.00 639.00 223.65 862.65
PVC Elbow 2" (90°) 22 pcs 31.00 682.00 238.70 920.70
PVC Tee 2" x 2" 19 pcs 43.00 817.00 285.95 1,102.95
PVC Wye 2" x 2" 10 pcs 40.00 400.00 140.00 540.00
PVC Wye 4" x 4" 11 pcs 194.00 2,134.00 746.90 2,880.90
PVC Wye 4" x 2" 6 pcs 123.00 738.00 258.30 996.30
PVC Cleanout Plug 4" 2 pcs 80.00 160.00 56.00 216.00
PVC P-Trap 2" 9 pcs 95.00 855.00 299.25 1,154.25
PVC P-Trap 4" 1 pcs 229.00 229.00 80.15 309.15
PVC Tee (2") 1 pcs 45.00 45.00 15.75 60.75
All purpose Epoxy 1 cans 375.00 375.00 131.25 506.25
PVC Blue 1" 2 pcs 38.10 38.10 13.34 51.44
PVC Blue Elbow 1" 2 cans 375.00 375.00 131.25 506.25
14.2 Water Supply
PPR Pipe 1 1/4" 3 length 513.00 1,539.00 538.65 2,077.65
PPR Pipe 1" 3 pcs 323.00 969.00 339.15 1,308.15
PPR Pipe 3/4" 4 pcs 160.00 640.00 224.00 864.00
PPR Pipe 1/2" 4 pcs 132.00 528.00 184.80 712.80
PPR Tee Reducer 1" x 1 1/4"" 1 pcs 130.00 130.00 45.50 175.50
PPR Tee Reducer 1" x 3/4"" 1 pcs 140.00 140.00 49.00 189.00
PPR Tee 1 1/4" 7 pcs 74.00 518.00 181.30 699.30
PPR Tee 1" 8 pcs 40.00 320.00 112.00 432.00
PPR Tee 1/2" 9 pcs 26.00 234.00 81.90 315.90
PPR Tee 3/4" 7 pcs 28.00 196.00 68.60 264.60
PPR Tee Threaded 1/2" 4 pcs 130.00 520.00 182.00 702.00
PPR Elbow Plain 1 1/4" 2 pcs 54.00 108.00 37.80 145.80
PPR Elbow Plain 1" 3 pcs 34.00 102.00 35.70 137.70
PPR Elbow Plain 1/2" 5 pcs 13.00 65.00 22.75 87.75
PPR Elbow Threaded 3/4" 7 pcs 130.00 910.00 318.50 1,228.50
PPR Coupling Reducer 1" x 3/4" 1 pcs 130.00 130.00 45.50 175.50
PPR Coupling Reducer 1 1/4" x 3/4" 1 pcs 130.00 130.00 45.50 175.50
PPR Coupling Reducer 1 1/4" x 1" 1 pcs 130.00 130.00 45.50 175.50
PPR Elbow Threaded 1/2" 17 pcs 130.00 2,210.00 773.50 2,983.50
Gate Valve 10 pcs 200.00 2,000.00 700.00 2,700.00
Check Valve 1 pcs 1,800.00 1,800.00 630.00 2,430.00
Solvent Cement 2 pcs 90.00 180.00 63.00 243.00
14.3 Storm Drain
PVC Sanitary Pipe 2" S600 4 lengths 275.00 1,100.00 385.00 1,485.00
PVC Elbow 2" (90°) 9 pcs 28.00 252.00 88.20 340.20
Solvent Cement 1 cans 90.00 90.00 31.50 121.50
14.4 Catch Basin
Pozzolan Cement 2 bags 193.00 386.00 135.10 521.10
 Washed Sand 0.5 cbm 850.00 425.00 148.75 573.75
Gravel 1 cbm 1,200.00 1,200.00 420.00 1,620.00
10mm Ø bar 2 lengths 222.00 444.00 155.40 599.40
CHB 4" 20 pcs 10.00 200.00 70.00 270.00
14.5 Rain water Tank
Water tank 1 lot 55,000.00 55,000.00 19,250.00 74,250.00
118,581.10 41,503.39
15.0 Plumbing Fixtures and Accessories
Watercloset and Lavatory Set with fixtures 5 sets 4,180.00 20,900.00 7,315.00 28,215.00
Floor Drain 5 sets 350.00 1,750.00 612.50 2,362.50
Kitchen Sink 1 pcs 2,500.00 2,500.00 875.00 3,375.00
Shower Head 4 pcs 2,000.00 8,000.00 2,800.00 10,800.00
Shower Faucet 4 pcs 780.00 3,120.00 1,092.00 4,212.00
Kichen Faucet 1 pcs 950.00 950.00 332.50 1,282.50
Hose Bib 5 pcs 430.00 2,150.00 752.50 2,902.50
39,370.00 13,779.50
16.0 Mechanical Works
ACU 1HP Split Type 4 unit 40,000.00 160,000.00 56,000.00 216,000.00
Transfer Pump 1hp 1 unit 10,000.00 10,000.00 3,500.00 13,500.00
Miscellaneous 1 lot 20,000.00 20,000.00 7,000.00 27,000.00
190,000.00 66,500.00
17.0 Septic Tank
CHB 4" 200 pcs 9.00 1,800.00 630.00 2,430.00
Pozzolan Cement 25 bags 169.00 4,225.00 1,478.75 5,703.75
Washed Sand 2 cbm 650.00 1,300.00 455.00 1,755.00
Gravel 1 cbm 1,000.00 1,000.00 350.00 1,350.00
12mm Ø bar 10 lengths 224.00 2,240.00 784.00 3,024.00
10mm Ø bar 50 lengths 156.00 7,800.00 2,730.00 10,530.00
PVC Tee (4") 4 pcs 104.00 416.00 145.60 561.60
18,781.00 6,573.35
18.0 Finishes - Painting Works
18.1 Walls
Skimcoat 45 bags 490.00 21,838.32 7,643.41 29,481.73
Elastomeric Paint 20 gallons 630.00 12,600.00 4,410.00 17,010.00
Flat White 20 gallons 495.00 9,900.00 3,465.00 13,365.00
Semi-Gloss (white) 20 gallons 700.00 14,000.00 4,900.00 18,900.00
Boysen Semi-Gloss (Wooden Crate) 8 gallons 804.00 6,432.00 2,251.20 8,683.20
Sand Paper Grit #100 120 sheets 25.00 3,000.00 1,050.00 4,050.00
Decorative stone façade 8 sqm 1,500.00 12,000.00 4,200.00 16,200.00
Wood Cladding 6 sqm 2,500.00 15,000.00 5,250.00 20,250.00
18.2 Ceiling
Davies Flat White 11 gallons 495.00 5,445.00 1,905.75 7,350.75
Sand Paper Grit #100 80 sheets 25.00 2,000.00 700.00 2,700.00
18.3 Doors
Lacquer Thinner 3 gallons 458.00 1,374.00 480.90 1,854.90
Sanding Sealer 3 liter 190.00 570.00 199.50 769.50
Boysen Oil Tinting Color (Lamp Black) 3 can 67.00 201.00 70.35 271.35
Boysen Oil Tinting Color (Raw Sienna) 3 can 67.00 201.00 70.35 271.35
Boysen Oil Tinting Color (Hansa Yellow) 3 can 114.00 342.00 119.70 461.70
Boysen Oil Tinting Color (Burnt Umber) 3 can 69.00 207.00 72.45 279.45
Boysen Oil Tinting Color (Venetian Red) 3 can 78.00 234.00 81.90 315.90
Sand Paper Grit #100 25 sheets 25.00 625.00 218.75 843.75
18.4 Water Proofing
CR 2 gallons 770.00 1,540.00 539.00 2,079.00
Canopy 2 gallons 770.00 1,540.00 539.00 2,079.00
Roof Slab 3 gallons 770.00 2,310.00 808.50 3,118.50
Fire Wall 5 gallons 770.00 3,850.00 1,347.50 5,197.50
18.5 Consumables
Roller 10 pcs 140.00 1,400.00 490.00 1,890.00
Paint Brush 10 pcs 50.00 500.00 175.00 675.00
Nylon 4 rolls 250.00 1,000.00 350.00 1,350.00
Masking Tape 10 pcs 40.00 400.00 140.00 540.00
118,509.32 41,478.26
19.0 Tiling Works
Porcelain Tiles (60x60) 625 pcs 160.00 100,000.00 35,000.00 135,000.00
Porcelain CR Tiles FOR FLOOR (60x60) 64 pcs 160.00 10,240.00 3,584.00 13,824.00
Porcelain CR Tiles FOR WALLS (30x60) 328 pcs 45.00 14,760.00 5,166.00 19,926.00
Tile Grout (for 60x60 tiles) 40 bags 54.00 2,160.00 756.00 2,916.00
Tile Grout CR FLOOR (60x60 tiles) 8 bags 54.00 432.00 151.20 583.20
Tile Grout CR WALLS (30x60 tiles) 8 bags 54.00 432.00 151.20 583.20
Tile Adhesive 104 bags 245.00 25,480.00 8,918.00 34,398.00
Pozzolan Cement 80 bags 169.00 13,520.00 4,732.00 18,252.00
Washed Sand 6.4 cbm 650.00 4,160.00 1,456.00 5,616.00
171,184.00 59,914.40
20.0 Kitchen Counter
CHB 4" 120 pcs 9.00 1,080.00 378.00 1,458.00
Pozzolan Cement 15 bags 169.00 2,535.00 887.25 3,422.25
Washed Sand 1 cbm 650.00 650.00 227.50 877.50
Gravel 2 cbm 1,000.00 2,000.00 700.00 2,700.00
10mm Ø bar 24 length 156.00 3,744.00 1,310.40 5,054.40
Plywood (1/4) 4 sheets 680.00 2,720.00 952.00 3,672.00
12,729.00 4,455.15
21.0 Wading Pool
Premium Cement 41 bags 179.00 7,339.00 2,568.65 9,907.65
Washed Sand 2 cbm 650.00 1,300.00 455.00 1,755.00
Gravel 4 cbm 1,000.00 4,000.00 1,400.00 5,400.00
10mm Ø bar 90 length 156.00 14,040.00 4,914.00 18,954.00
Plywood (1/4) 15 sheets 680.00 10,200.00 3,570.00 13,770.00
Floor Drain 2 sets 350.00 700.00 245.00 945.00
Tiles 20x20 560 pcs 100.00 56,000.00 19,600.00 75,600.00
Tile Adhesive 70 bags 245.00 17,150.00 6,002.50 23,152.50
Pozzolan Cement 80 bags 169.00 13,520.00 4,732.00 18,252.00
Washed Sand 7 cbm 650.00 4,550.00 1,592.50 6,142.50
128,799.00 45,079.65
22.0 Stepping Pads
Pozzolan Cement 8 bags 169.00 1,352.00 473.20 1,825.20
Washed Sand 0.8 cbm 650.00 520.00 182.00 702.00
Gravel 0.8 cbm 1,000.00 800.00 280.00 1,080.00
10mm Ø bar 16 length 156.00 2,496.00 873.60 3,369.60
5,168.00 1,808.80

TOTAL MATERIAL & LABOR COST (8 Units) 2,362,348.25 865,156.70 3,442,701.86

Contractors Cost + Miscellaneous (5%) 172,135.09
VAT (12%) -
TOTAL PROJECT COST PER UNIT 3,614,836.95

Cost per square meter: 25,820.26